[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 71.59%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 288,615 148,529 473,425 327,358 204,292 97,718 405,902 -20.38%
PBT 26,838 13,086 51,337 37,214 24,376 12,302 46,066 -30.31%
Tax -6,456 -3,509 -10,949 -4,936 -4,981 -2,802 -11,182 -30.73%
NP 20,382 9,577 40,388 32,278 19,395 9,500 34,884 -30.17%
-
NP to SH 17,311 8,054 36,007 29,299 17,075 8,428 33,064 -35.11%
-
Tax Rate 24.06% 26.81% 21.33% 13.26% 20.43% 22.78% 24.27% -
Total Cost 268,233 138,952 433,037 295,080 184,897 88,218 371,018 -19.49%
-
Net Worth 289,858 275,601 236,207 232,951 145,150 137,384 128,015 72.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 9,300 - - - 2,639 -
Div Payout % - - 25.83% - - - 7.98% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 289,858 275,601 236,207 232,951 145,150 137,384 128,015 72.68%
NOSH 268,387 267,574 246,049 240,155 131,955 132,100 131,974 60.72%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.06% 6.45% 8.53% 9.86% 9.49% 9.72% 8.59% -
ROE 5.97% 2.92% 15.24% 12.58% 11.76% 6.13% 25.83% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 107.54 55.51 192.41 136.31 154.82 73.97 307.56 -50.46%
EPS 6.45 3.01 18.60 12.20 12.94 6.38 14.18 -40.93%
DPS 0.00 0.00 3.78 0.00 0.00 0.00 2.00 -
NAPS 1.08 1.03 0.96 0.97 1.10 1.04 0.97 7.44%
Adjusted Per Share Value based on latest NOSH - 253,609
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 66.03 33.98 108.31 74.89 46.74 22.36 92.86 -20.38%
EPS 3.96 1.84 8.24 6.70 3.91 1.93 7.56 -35.09%
DPS 0.00 0.00 2.13 0.00 0.00 0.00 0.60 -
NAPS 0.6632 0.6305 0.5404 0.533 0.3321 0.3143 0.2929 72.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.35 2.08 1.72 3.82 3.66 6.45 4.95 -
P/RPS 2.19 3.75 0.89 2.80 2.36 8.72 1.61 22.83%
P/EPS 36.43 69.10 11.75 31.31 28.28 101.10 19.76 50.52%
EY 2.74 1.45 8.51 3.19 3.54 0.99 5.06 -33.63%
DY 0.00 0.00 2.20 0.00 0.00 0.00 0.40 -
P/NAPS 2.18 2.02 1.79 3.94 3.33 6.20 5.10 -43.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 26/02/15 25/11/14 26/08/14 26/05/14 26/02/14 -
Price 1.58 2.34 2.46 2.61 3.40 5.79 6.60 -
P/RPS 1.47 4.22 1.28 1.91 2.20 7.83 2.15 -22.44%
P/EPS 24.50 77.74 16.81 21.39 26.28 90.75 26.34 -4.72%
EY 4.08 1.29 5.95 4.67 3.81 1.10 3.80 4.86%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.30 -
P/NAPS 1.46 2.27 2.56 2.69 3.09 5.57 6.80 -64.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment